Income Breakdown
| TV Revenue | $21K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $66K |
Expense Breakdown
| Player Wages | $869K |
| Staff Wages | $23K |
| Transfer Amortization | $1K |
| Debt Interest | $170K |
| Loan Fees (Out) | $14K |
| Facility Maintenance | $190K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$100K |
$1.3M |
$-1.2M |
$-11.7M |
| Jul 2027 |
$39K |
$1.2M |
$-1.2M |
$-10.5M |
| Jun 2027 |
$35K |
$1.3M |
$-1.3M |
$-9.4M |
| May 2027 |
$38K |
$1.2M |
$-1.2M |
$-8.1M |
| Apr 2027 |
$27K |
$1.1M |
$-1.1M |
$-6.9M |
| Mar 2027 |
$40K |
$982K |
$-942K |
$-5.8M |
| Feb 2027 |
$22K |
$883K |
$-862K |
$-4.9M |
| Jan 2027 |
$22K |
$1.1M |
$-1.0M |
$-4.0M |
| Dec 2026 |
$159K |
$901K |
$-742K |
$-3.0M |
| Nov 2026 |
$22K |
$896K |
$-874K |
$-2.3M |
| Oct 2026 |
$43K |
$2.2M |
$-2.2M |
$-1.4M |
| Sep 2026 |
$350K |
$773K |
$-423K |
$778K |